Closing prices at the end of each trading day, from 3 Oct 2018. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 164.4 | 202.6 | 253.4 | 300.6 | 373.6 | 502.8 | 618.3 | 689.1 | 769.3 | 787.8 |
| Growth | +23.2% | +25.1% | +18.6% | +24.3% | +34.6% | +23.0% | +11.5% | +11.6% | +2.4% | |
| Operating income | −14.5 | −3.1 | −11.7 | −18.7 | −22.4 | −54.2 | −92.6 | −11.3 | 65.2 | 129.3 |
| Net income | −16.2 | −4.1 | −19.9 | −16.7 | −22.9 | −56.2 | −89.9 | 46.9 | 215.6 | 115.4 |
| Growth | +359.8% | −46.5% | ||||||||
| EPS, diluted | n/a | n/a | n/a | −0.15 | −0.19 | −0.44 | −0.69 | 0.06 | 1.52 | 0.84 |
| Growth | +2,433.3% | −44.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.9% | 67.7% | 67.8% | 70.7% | 72.1% | 73.0% | 74.1% | 75.3% | 77.4% | 77.8% |
| Operating margin | −8.8% | −1.5% | −4.6% | −6.2% | −6.0% | −10.8% | −15.0% | −1.6% | 8.5% | 16.4% |
| Net margin | −9.9% | −2.0% | −7.9% | −5.5% | −6.1% | −11.2% | −14.5% | 6.8% | 28.0% | 14.7% |
| Free cash flow margin | 1.4% | −2.9% | 4.2% | −3.2% | 4.3% | 2.0% | 1.7% | 7.5% | 19.5% | 30.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.1 | −4.0 | 13.7 | 1.1 | 22.4 | 10.8 | 11.5 | 52.7 | 153.6 | 248.3 |
| Capital expenditure | −0.8 | −1.8 | −3.0 | −10.8 | −6.3 | −1.0 | −1.2 | −0.7 | −3.5 | −5.8 |
| Free cash flow | 2.3 | −5.8 | 10.7 | −9.7 | 16.0 | 9.8 | 10.2 | 52.0 | 150.0 | 242.5 |
| Growth | −353.3% | −190.2% | −38.9% | +4.5% | +407.5% | +188.4% | +61.6% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −100.0 | −136.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 89.7 | 21.6 | 129.1 | 48.4 | 94.1 | 187.2 | 129.4 | 79.6 | 305.8 | 294.4 |
| Total debt | n/a | 33.8 | 23.9 | 18.3 | 10.7 | 561.3 | 564.3 | 356.1 | 357.9 | 359.8 |
| Net cash (debt) | n/a | −12.2 | 105.2 | 30.1 | 83.4 | −374.1 | −434.9 | −276.4 | −52.2 | −65.4 |
| Shareholders’ equity | −30.1 | −31.4 | 243.7 | 259.4 | 299.3 | 259.5 | 248.9 | 381.1 | 575.4 | 630.3 |
| Debt to equity | n/a | n/a | 0.10 | 0.07 | 0.04 | 2.16 | 2.27 | 0.93 | 0.62 | 0.57 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 89.7 | 21.6 | 129.1 | 48.4 | 94.1 | 187.2 | 129.4 | 79.6 | 305.8 | 294.4 | |
| n/a | 30.8 | 22.3 | 30.2 | 47.0 | 66.8 | 64.9 | 103.1 | 75.5 | 76.2 | |
| n/a | 3.5 | 10.8 | 21.5 | 28.1 | 21.3 | 22.1 | 27.1 | 30.1 | 44.4 | |
| n/a | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 121.1 | 149.2 | |
| n/a | 275.2 | 391.6 | 446.4 | 529.2 | 1,081.1 | 1,080.2 | 1,037.5 | 1,211.6 | 1,299.6 | |
| Growth | +42.3% | +14.0% | +18.6% | +104.3% | −0.1% | −4.0% | +16.8% | +7.3% | ||
| Liabilities | ||||||||||
| n/a | 10.3 | 5.7 | 7.6 | 7.6 | 0.0 | n/a | n/a | 0.0 | 359.8 | |
| n/a | 23.5 | 18.2 | 10.7 | 3.1 | 561.3 | 564.3 | 356.1 | 357.9 | 0.0 | |
| calc | n/a | 33.8 | 23.9 | 18.3 | 10.7 | 561.3 | 564.3 | 356.1 | 357.9 | 359.8 |
| n/a | 140.1 | 147.8 | 187.0 | 229.9 | 821.5 | 831.4 | 656.5 | 636.2 | 669.3 | |
| Equity | ||||||||||
| n/a | −123.6 | −143.5 | −172.0 | −194.8 | −251.1 | −340.9 | −294.1 | −78.5 | 36.9 | |
| −30.1 | −31.4 | 243.7 | 259.4 | 299.3 | 259.5 | 248.9 | 381.1 | 575.4 | 630.3 | |
| Growth | +6.4% | +15.4% | −13.3% | −4.1% | +53.1% | +51.0% | +9.5% | |||
| Per share and net cash | ||||||||||
| calc | n/a | −12.2 | 105.2 | 30.1 | 83.4 | −374.1 | −434.9 | −276.4 | −52.2 | −65.4 |
| n/a | 33.7 | 106.5 | 113.6 | 124.8 | 129.1 | 132.4 | 137.3 | 135.3 | 130.5 | |
| calc | n/a | −0.93 | 2.29 | 2.28 | 2.40 | 2.01 | 1.88 | 2.78 | 4.25 | 4.83 |
Lines marked calc are worked out here from filed figures; point at one for how.